Financhill
Sell
45

EL Quote, Financials, Valuation and Earnings

Last price:
$86.77
Seasonality move :
-3.15%
Day range:
$84.09 - $87.58
52-week range:
$48.37 - $103.44
Dividend yield:
1.98%
P/E ratio:
124.05x
P/S ratio:
2.11x
P/B ratio:
7.15x
Volume:
3M
Avg. volume:
4.5M
1-year change:
-14.45%
Market cap:
$31.1B
Revenue:
$15.6B
EPS (TTM):
-$2.42
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $14.3B $16.2B $17.7B $15.9B $15.6B
Revenue Growth (YoY) -3.83% 13.44% 9.39% -10.3% -1.9%
 
Cost of Revenues $3.6B $3.8B $4.3B $4.6B $4.4B
Gross Profit $10.7B $12.4B $13.4B $11.3B $11.2B
Gross Profit Margin 75.15% 76.36% 75.73% 71.31% 71.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.6B $9.4B $9.9B $9.6B $9.6B
Other Inc / (Exp) -$946M $443M -$371M -$250M -$580M
Operating Expenses $8.6B $9.4B $9.9B $9.6B $9.6B
Operating Income $2.1B $3B $3.5B $1.8B $1.6B
 
Net Interest Expenses $113M $122M $137M $124M $211M
EBT. Incl. Unusual Items $1B $3.3B $3B $1.4B $772M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $350M $456M $628M $387M $363M
Net Income to Company $696M $2.9B $2.4B $1B $409M
 
Minority Interest in Earnings -$12M -$5M -$18M -$4M -$19M
Net Income to Common Excl Extra Items $684M $2.9B $2.4B $1B $390M
 
Basic EPS (Cont. Ops) $1.90 $7.91 $6.64 $2.81 $1.09
Diluted EPS (Cont. Ops) $1.86 $7.79 $6.55 $2.79 $1.08
Weighted Average Basic Share $360.6M $362.9M $360M $357.9M $359M
Weighted Average Diluted Share $366.9M $368.2M $364.9M $360.9M $360.8M
 
EBITDA $1.8B $4.2B $3.9B $2.4B $2B
EBIT $1.2B $3.5B $3.2B $1.7B $1.2B
 
Revenue (Reported) $14.3B $16.2B $17.7B $15.9B $15.6B
Operating Income (Reported) $2.1B $3B $3.5B $1.8B $1.6B
Operating Income (Adjusted) $1.2B $3.5B $3.2B $1.7B $1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.9B $4.2B $3.8B $3.9B $3.6B
Revenue Growth (YoY) 15.52% 9.86% -11.64% 5.04% -9.9%
 
Cost of Revenues $939M $994M $1.2B $1.1B $889M
Gross Profit $2.9B $3.3B $2.6B $2.8B $2.7B
Gross Profit Margin 75.7% 76.58% 69.1% 71.9% 74.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1B $2.3B $2.3B $2.3B $2.3B
Other Inc / (Exp) -$166M -$237M -$10M -$14M -$102M
Operating Expenses $2.1B $2.3B $2.3B $2.3B $2.3B
Operating Income $780M $976M $311M $549M $403M
 
Net Interest Expenses $34M $36M $21M $49M $60M
EBT. Incl. Unusual Items $580M $703M $280M $486M $241M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $122M $130M $125M $151M $82M
Net Income to Company $458M $573M $155M $335M $159M
 
Minority Interest in Earnings -$2M -$15M $1M -$5M --
Net Income to Common Excl Extra Items $456M $558M $156M $330M $159M
 
Basic EPS (Cont. Ops) $1.25 $1.55 $0.44 $0.92 $0.44
Diluted EPS (Cont. Ops) $1.24 $1.53 $0.43 $0.91 $0.44
Weighted Average Basic Share $363.6M $359.2M $357.9M $359.1M $360.3M
Weighted Average Diluted Share $369M $363.6M $361.2M $360.8M $361.4M
 
EBITDA $782M $926M $527M $786M $532M
EBIT $623M $744M $338M $580M $328M
 
Revenue (Reported) $3.9B $4.2B $3.8B $3.9B $3.6B
Operating Income (Reported) $780M $976M $311M $549M $403M
Operating Income (Adjusted) $623M $744M $338M $580M $328M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $14.7B $18.1B $15.9B $15.3B $14.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.6B $4.3B $4.4B $4.5B $3.9B
Gross Profit $11.1B $13.9B $11.4B $10.9B $10.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.6B $10.2B $9.5B $9.6B $9.6B
Other Inc / (Exp) -$640M $487M -$339M -$45M -$2B
Operating Expenses $8.6B $10.2B $9.5B $9.6B $9.6B
Operating Income $2.4B $3.7B $1.9B $1.3B $1.3B
 
Net Interest Expenses $133M $137M $109M $207M $234M
EBT. Incl. Unusual Items $1.7B $4B $1.5B $1B -$868M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $275M $665M $401M $340M $5M
Net Income to Company $1.4B $3.4B $1.1B $663M -$873M
 
Minority Interest in Earnings -$11M -$17M -$1M -$22M $2M
Net Income to Common Excl Extra Items $1.4B $3.4B $1.1B $641M -$871M
 
Basic EPS (Cont. Ops) $3.81 $9.29 $3.06 $1.79 -$2.42
Diluted EPS (Cont. Ops) $3.75 $9.14 $3.01 $1.78 -$2.42
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.5B $4.9B $2.4B $2.2B $322M
EBIT $1.9B $4.2B $1.7B $1.4B -$508M
 
Revenue (Reported) $14.7B $18.1B $15.9B $15.3B $14.8B
Operating Income (Reported) $2.4B $3.7B $1.9B $1.3B $1.3B
Operating Income (Adjusted) $1.9B $4.2B $1.7B $1.4B -$508M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $12.3B $14.2B $12.3B $11.7B $10.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $3.3B $3.4B $3.3B $2.8B
Gross Profit $9.4B $10.9B $8.9B $8.4B $8.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.8B $7.6B $7.2B $7.2B $7.1B
Other Inc / (Exp) -$298M -$254M -$222M -$17M -$1.4B
Operating Expenses $6.8B $7.6B $7.2B $7.2B $7.1B
Operating Income $2.7B $3.3B $1.7B $1.2B $1B
 
Net Interest Expenses $91M $106M $78M $161M $184M
EBT. Incl. Unusual Items $2.3B $3B $1.4B $1.1B -$589M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $421M $630M $403M $356M -$2M
Net Income to Company $1.9B $2.4B $1B $695M -$587M
 
Minority Interest in Earnings -$8M -$20M -$3M -$21M --
Net Income to Common Excl Extra Items $1.9B $2.3B $1B $674M -$587M
 
Basic EPS (Cont. Ops) $5.09 $6.48 $2.91 $1.88 -$1.63
Diluted EPS (Cont. Ops) $5.03 $6.38 $2.87 $1.87 -$1.63
Weighted Average Basic Share $1.1B $1.1B $1.1B $1.1B $1.1B
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.1B $1.1B
 
EBITDA $2.9B $3.7B $2.1B $2B $299M
EBIT $2.4B $3.1B $1.6B $1.3B -$320M
 
Revenue (Reported) $12.3B $14.2B $12.3B $11.7B $10.9B
Operating Income (Reported) $2.7B $3.3B $1.7B $1.2B $1B
Operating Income (Adjusted) $2.4B $3.1B $1.6B $1.3B -$320M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $5B $5B $4B $4B $3.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.7B $1.6B $1.5B $1.7B
Inventory $2.1B $2.5B $2.9B $3B $2.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $614M $603M $792M $679M $625M
Total Current Assets $8.9B $9.8B $9.3B $9.1B $7.9B
 
Property Plant And Equipment $4.3B $4.5B $4.6B $5B $5B
Long-Term Investments -- -- -- -- --
Goodwill $1.4B $2.6B $2.5B $2.5B $2.1B
Other Intangibles $2.3B $4.1B $3.4B $5.6B $5.2B
Other Long-Term Assets $813M $1B $1.1B $1.2B $1.5B
Total Assets $17.8B $22B $20.9B $23.4B $21.7B
 
Accounts Payable $1.2B $1.7B $1.8B $1.7B $1.4B
Accrued Expenses $1.5B $1.8B $2.4B $1.8B $1.8B
Current Portion Of Long-Term Debt $1.2B $32M $268M $997M $504M
Current Portion Of Capital Lease Obligations $375M $379M $365M $357M $354M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.2B $5.3B $5.8B $6.2B $5.7B
 
Long-Term Debt $4.9B $5.5B $5.1B $7.1B $7.3B
Capital Leases -- -- -- -- --
Total Liabilities $13.8B $15B $14.5B $17B $16.4B
 
Common Stock $6M $6M $6M $6M $6M
Other Common Equity Adj -$665M -$470M -$762M -$934M -$1.1B
Common Equity $3.9B $6.1B $5.6B $5.6B $5.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $27M $891M $842M $832M --
Total Equity $4B $6.9B $6.4B $6.4B $5.3B
 
Total Liabilities and Equity $17.8B $22B $20.9B $23.4B $21.7B
Cash and Short Terms $5B $5B $4B $4B $3.4B
Total Debt $6.1B $5.6B $5.4B $8.1B $7.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $6.4B $3.8B $5.5B $3.7B $2.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.7B $2.2B $1.9B $1.9B $1.8B
Inventory $2.1B $2.8B $3.1B $2.3B $2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $729M $625M $715M $672M $635M
Total Current Assets $11B $9.5B $11.2B $8.5B $7B
 
Property Plant And Equipment $4.3B $4.5B $4.9B $5B $4.9B
Long-Term Investments -- -- -- -- --
Goodwill $1.4B $2.6B $2.5B $2.5B $2.1B
Other Intangibles $2.3B $3.6B $3B $5.4B $4.1B
Other Long-Term Assets $922M $1.1B $1.1B $1.3B $1.7B
Total Assets $19.9B $21.4B $22.7B $22.7B $19.9B
 
Accounts Payable $1.3B $1.5B $1.5B $1.2B $1.2B
Accrued Expenses $1.6B $1.8B $2B $1.9B $2B
Current Portion Of Long-Term Debt $20M $18M $10M $505M $3M
Current Portion Of Capital Lease Obligations $372M $388M $357M $363M $399M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.2B $5.4B $7.7B $5.4B $5B
 
Long-Term Debt $5.5B $5.2B $5.1B $7.3B $7.3B
Capital Leases -- -- -- -- --
Total Liabilities $14.3B $14.3B $16B $16.1B $15.5B
 
Common Stock $6M $6M $6M $6M $6M
Other Common Equity Adj -$487M -$626M -$875M -$1B -$1.3B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $30M $901M $819M $840M --
Total Equity $5.6B $7.1B $6.7B $6.6B $4.3B
 
Total Liabilities and Equity $19.9B $21.4B $22.7B $22.7B $19.9B
Cash and Short Terms $6.4B $3.8B $5.5B $3.7B $2.6B
Total Debt $6B $5.5B $7.4B $7.8B $7.3B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $696M $2.9B $2.4B $1B $409M
Depreciation & Amoritzation $611M $651M $727M $744M $825M
Stock-Based Compensation $213M $327M $331M $267M $325M
Change in Accounts Receivable $625M -$398M -$10M $185M -$285M
Change in Inventories -$3M -$140M -$602M -$64M $766M
Cash From Operations $2.3B $3.6B $3B $1.7B $2.4B
 
Capital Expenditures $623M $637M $1B $3.3B $919M
Cash Acquisitions -$1B -$1.1B -$3M -- --
Cash From Investing -$1.7B -$1.9B -$945M -$3.2B -$960M
 
Dividends Paid (Ex Special Dividend) -$503M -$753M -$840M -$925M -$947M
Special Dividend Paid
Long-Term Debt Issued $2.5B $596M -- $3B $648M
Long-Term Debt Repaid -$513M -$459M -$22M -$265M -$1B
Repurchase of Common Stock -$893M -$733M -$2.3B -$271M -$35M
Other Financing Activities -$46M -$14M -$16M -$15M -$731M
Cash From Financing $1.5B -$1.9B -$3B $1.6B -$2B
 
Beginning Cash (CF) $3B $5B $5B $4B $4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2B -$125M -$941M $104M -$635M
Ending Cash (CF) $5B $5B $4B $4B $3.4B
 
Levered Free Cash Flow $1.7B $3B $2B -$1.6B $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $458M $573M $155M $335M $159M
Depreciation & Amoritzation $159M $182M $189M $206M $204M
Stock-Based Compensation $86M $91M $69M $87M $75M
Change in Accounts Receivable $214M -$141M $41M -$125M -$156M
Change in Inventories -$54M -$234M $2M $248M $83M
Cash From Operations $799M $123M $266M $534M $284M
 
Capital Expenditures $136M $199M $241M $175M $122M
Cash Acquisitions -$2M -- -- -- --
Cash From Investing -$180M -$149M -$242M -$178M -$114M
 
Dividends Paid (Ex Special Dividend) -$193M -$215M -$236M -$236M -$126M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $596M -- $2B -$131M --
Long-Term Debt Repaid -$1M -$6M -$3M -$217M -$1M
Repurchase of Common Stock -$214M -$570M -$1M -$1M --
Other Financing Activities -$7M -- -- $5M -$11M
Cash From Financing $257M -$741M $1.8B -$570M -$138M
 
Beginning Cash (CF) $5.5B $4.6B $3.7B $3.9B $2.6B
Foreign Exchange Rate Adjustment -$22M -- $7M -$24M $13M
Additions / Reductions $876M -$767M $1.8B -$214M $32M
Ending Cash (CF) $6.4B $3.8B $5.5B $3.7B $2.6B
 
Levered Free Cash Flow $663M -$76M $25M $359M $162M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.4B $3.4B $1.1B $663M -$873M
Depreciation & Amoritzation $639M $722M $729M $810M $830M
Stock-Based Compensation $258M $355M $282M $309M $304M
Change in Accounts Receivable $167M -$440M $284M $35M $42M
Change in Inventories $51M -$551M -$358M $743M $328M
Cash From Operations $3.1B $2.8B $2.1B $2.2B $1.6B
 
Capital Expenditures $541M $909M $1B $3.3B $612M
Cash Acquisitions -$8M -$1.1B -- -- --
Cash From Investing -$718M -$1.9B -$909M -$3.4B -$633M
 
Dividends Paid (Ex Special Dividend) -$562M -$816M -$903M -$948M -$729M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$754M $277M -$267M -$1B -$506M
Repurchase of Common Stock -$326M -$2.4B -$569M -$47M -$36M
Other Financing Activities -- -- -- -- -$746M
Cash From Financing -$926M -$3.5B $570M -$559M -$2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B -$2.6B $1.7B -$1.8B -$1.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.6B $1.9B $1B -$1.1B $948M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.9B $2.4B $1B $695M -$587M
Depreciation & Amoritzation $475M $546M $548M $614M $619M
Stock-Based Compensation $255M $283M $234M $276M $255M
Change in Accounts Receivable -$506M -$548M -$254M -$404M -$77M
Change in Inventories $13M -$398M -$154M $653M $215M
Cash From Operations $2.8B $2B $1B $1.5B $671M
 
Capital Expenditures $386M $658M $660M $702M $395M
Cash Acquisitions -$8M -$3M -- -- --
Cash From Investing -$577M -$563M -$527M -$735M -$408M
 
Dividends Paid (Ex Special Dividend) -$561M -$624M -$687M -$710M -$492M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $596M -- $2.2B $649M --
Long-Term Debt Repaid -$752M -$16M -$261M -$1B -$503M
Repurchase of Common Stock -$316M -$2B -$258M -$34M -$35M
Other Financing Activities -$9M -$1M -- $14M -$1M
Cash From Financing -$862M -$2.5B $1.1B -$1.1B -$1B
 
Beginning Cash (CF) $14.8B $13.6B $10.6B $11.1B $8.3B
Foreign Exchange Rate Adjustment $39M -$12M -$6M -$5M -$11M
Additions / Reductions $1.3B -$1.1B $1.6B -$323M -$753M
Ending Cash (CF) $16.2B $12.4B $12.2B $10.7B $7.6B
 
Levered Free Cash Flow $2.4B $1.3B $357M $769M $276M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock